Financhill
Sell
44

ABNB Quote, Financials, Valuation and Earnings

Last price:
$120.81
Seasonality move :
7.71%
Day range:
$117.63 - $120.72
52-week range:
$99.88 - $163.93
Dividend yield:
0%
P/E ratio:
28.42x
P/S ratio:
6.27x
P/B ratio:
8.46x
Volume:
5.5M
Avg. volume:
5.3M
1-year change:
-12.61%
Market cap:
$72.8B
Revenue:
$11.1B
EPS (TTM):
$4.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $6B $8.4B $9.9B $11.1B
Revenue Growth (YoY) -29.7% 77.37% 40.18% 18.07% 11.95%
 
Cost of Revenues $1.8B $2B $2.5B $2.9B $3.2B
Gross Profit $1.6B $4B $5.9B $7B $7.9B
Gross Profit Margin 48.08% 66.57% 69.76% 70.87% 71.54%
 
R&D Expenses $2.8B $1.4B $1.5B $1.7B $2.1B
Selling, General & Admin $2.3B $2B $2.5B $3.8B $3.3B
Other Inc / (Exp) -$1.1B -$417M -$88M -$137M -$40M
Operating Expenses $5.1B $3.4B $4B $5.5B $5.4B
Operating Income -$3.4B $553.4M $1.9B $1.5B $2.6B
 
Net Interest Expenses $171.7M $60.4M $24M $83M --
EBT. Incl. Unusual Items -$4.7B -$300.2M $2B $2.1B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$97.2M $51.8M $96M -$2.7B $683M
Net Income to Company -$4.6B -$352M $1.9B $4.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6B -$352M $1.9B $4.8B $2.6B
 
Basic EPS (Cont. Ops) -$7.65 -$0.57 $2.97 $7.52 $4.19
Diluted EPS (Cont. Ops) -$7.65 -$0.57 $2.78 $7.24 $4.11
Weighted Average Basic Share $599.2M $615.9M $637M $637M $632M
Weighted Average Diluted Share $599.2M $615.9M $680M $662M $645M
 
EBITDA -$3.3B $728.9M $2B $1.6B $2.6B
EBIT -$3.4B $553.4M $1.9B $1.5B $2.6B
 
Revenue (Reported) $3.4B $6B $8.4B $9.9B $11.1B
Operating Income (Reported) -$3.4B $553.4M $1.9B $1.5B $2.6B
Operating Income (Adjusted) -$3.4B $553.4M $1.9B $1.5B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.9B $3.4B $3.7B $4.1B
Revenue Growth (YoY) 66.68% 28.92% 17.77% 9.86% 10.85%
 
Cost of Revenues $539.9M $691.1M $775M $834M $914M
Gross Profit $1.7B $2.2B $2.6B $2.9B $3.2B
Gross Profit Margin 75.87% 76.04% 77.19% 77.65% 77.91%
 
R&D Expenses $344.4M $366.2M $419M $524M $587M
Selling, General & Admin $501.6M $623.6M $707M $849M $969M
Other Inc / (Exp) $2.6M $13M -$9M $3M --
Operating Expenses $846M $989.8M $1.1B $1.4B $1.6B
Operating Income $851.5M $1.2B $1.5B $1.5B $1.7B
 
Net Interest Expenses $6.6M $5.7M $6M -- --
EBT. Incl. Unusual Items $850.5M $1.3B $1.7B $1.7B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $55.6M -$2.7B $367M $418M
Net Income to Company $833.9M $1.2B $4.4B $1.4B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $833.9M $1.2B $4.4B $1.4B $1.4B
 
Basic EPS (Cont. Ops) $1.34 $1.90 $6.83 $2.17 $2.25
Diluted EPS (Cont. Ops) $1.22 $1.79 $6.63 $2.13 $2.21
Weighted Average Basic Share $621M $638.7M $640M $631M $611M
Weighted Average Diluted Share $681.9M $680.1M $660M $642M $621M
 
EBITDA $885.2M $1.2B $1.5B $1.5B $1.7B
EBIT $851.5M $1.2B $1.5B $1.5B $1.7B
 
Revenue (Reported) $2.2B $2.9B $3.4B $3.7B $4.1B
Operating Income (Reported) $851.5M $1.2B $1.5B $1.5B $1.7B
Operating Income (Adjusted) $851.5M $1.2B $1.5B $1.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3B $8B $9.6B $10.8B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.2B $2.6B $3.1B $3.3B
Gross Profit $3.6B $5.8B $7B $7.7B $8.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1B $1.5B $1.7B $2B $2.3B
Selling, General & Admin $2.8B $2.4B $2.8B $4.2B $3.6B
Other Inc / (Exp) -$1.3B -$80.9M -$70M -$128M --
Operating Expenses $6.2B $4.1B $4.7B $6.1B $5.9B
Operating Income -$2.6B $1.7B $2.3B $1.6B $2.7B
 
Net Interest Expenses $499.2M $21.4M $17M $71M --
EBT. Incl. Unusual Items -$4.4B $1.7B $2.8B $2.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$70.5M $88.3M -$2.6B $488M $735M
Net Income to Company -$4.3B $1.6B $5.5B $1.8B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.3B $1.6B $5.5B $1.8B $2.6B
 
Basic EPS (Cont. Ops) -$7.21 $2.55 $8.55 $2.91 $4.28
Diluted EPS (Cont. Ops) -$7.33 $2.39 $8.26 $2.85 $4.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.4B $1.8B $2.3B $1.7B $2.8B
EBIT -$2.6B $1.7B $2.3B $1.6B $2.7B
 
Revenue (Reported) $5.3B $8B $9.6B $10.8B $12B
Operating Income (Reported) -$2.6B $1.7B $2.3B $1.6B $2.7B
Operating Income (Adjusted) -$2.6B $1.7B $2.3B $1.6B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $6.5B $7.7B $8.6B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.9B $2.2B $2.4B $2.6B
Gross Profit $3B $4.6B $5.5B $6.2B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.1B $1.3B $1.5B $1.8B
Selling, General & Admin $1.5B $1.8B $2.2B $2.5B $2.8B
Other Inc / (Exp) -$412.1M -$76M -$58M -$49M -$61M
Operating Expenses $2.5B $2.9B $3.4B $4.1B $4.6B
Operating Income $465.8M $1.7B $2B $2.1B $2.3B
 
Net Interest Expenses $435.1M $18.9M $12M -- --
EBT. Incl. Unusual Items -$372.4M $1.6B $2.5B $2.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.1M $70.6M -$2.7B $522M $574M
Net Income to Company -$406.5M $1.6B $5.1B $2.2B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$406.5M $1.6B $5.1B $2.2B $2.2B
 
Basic EPS (Cont. Ops) -$0.72 $2.47 $8.04 $3.46 $3.54
Diluted EPS (Cont. Ops) -$0.84 $2.31 $7.78 $3.39 $3.49
Weighted Average Basic Share $1.8B $1.9B $1.9B $1.9B $1.8B
Weighted Average Diluted Share $1.9B $2B $2B $1.9B $1.9B
 
EBITDA $573.3M $1.7B $2.1B $2.2B $2.4B
EBIT $465.8M $1.7B $2B $2.1B $2.3B
 
Revenue (Reported) $4.5B $6.5B $7.7B $8.6B $9.5B
Operating Income (Reported) $465.8M $1.7B $2B $2.1B $2.3B
Operating Income (Adjusted) $465.8M $1.7B $2B $2.1B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4B $8.3B $9.6B $10.1B $10.6B
Short Term Investments $910.7M $2.3B $2.2B $3.2B $3.7B
Accounts Receivable, Net $189.8M $142.5M $200M $249M $175M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $310M $349M $256M $364M $491M
Total Current Assets $8.9B $12.4B $14.9B $16.5B $17.2B
 
Property Plant And Equipment $654.3M $428.6M $259M $279M $291M
Long-Term Investments $11.5M $85.4M $79M $95M $96M
Goodwill $655.8M $653M $650M $752M $750M
Other Intangibles $75.9M $52M $34M $40M $27M
Other Long-Term Assets $189.2M $188M $218M $184M $272M
Total Assets $10.5B $13.7B $16B $20.7B $21B
 
Accounts Payable $79.9M $118.4M $137M $141M $142M
Accrued Expenses $346.8M $552M $813M $897M $856M
Current Portion Of Long-Term Debt $26.8M -- -- -- --
Current Portion Of Capital Lease Obligations $56.6M $63M $59M $61M $63M
Other Current Liabilities $1.7B -- -- -- --
Total Current Liabilities $5.1B $6.4B $8B $10B $10.2B
 
Long-Term Debt $2.2B $2.4B $2.3B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.9B $10.5B $12.5B $12.5B
 
Common Stock $60K $63K -- -- --
Other Common Equity Adj $2.6M -$7M -$32M -$49M $35M
Common Equity $2.9B $4.8B $5.6B $8.2B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $4.8B $5.6B $8.2B $8.4B
 
Total Liabilities and Equity $10.5B $13.7B $16B $20.7B $21B
Cash and Short Terms $6.4B $8.3B $9.6B $10.1B $10.6B
Total Debt $2.3B $2.4B $2.3B $2.2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.9B $9.6B $11B $11.3B $11.7B
Short Term Investments $1.9B $2.1B $2.8B $3.6B --
Accounts Receivable, Net $148.8M $178.1M $241M $210M $180M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $345M $432M $369M $318M --
Total Current Assets $12.2B $14.9B $17.5B $18.3B $19.5B
 
Property Plant And Equipment $453.9M $272.7M $270M $262M $272M
Long-Term Investments $11.5M $2.4B $100M $4M $68M
Goodwill $653.6M $646.5M -- -- --
Other Intangibles $58M $38.2M -- -- --
Other Long-Term Assets $195.5M $252.7M $195M $207M --
Total Assets $13.6B $16.1B $21.4B $22.2B $23.1B
 
Accounts Payable $97.1M $152.7M $163M $181M $181M
Accrued Expenses $433.1M $608.3M $713M $929M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.6M $52.3M $54M $54M --
Other Current Liabilities $1B $1.3B -- -- --
Total Current Liabilities $6.6B $8B $9.8B $11.3B $14B
 
Long-Term Debt $2.4B $2.3B $2.3B $2.2B $213M
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $10.5B $12.3B $13.7B $14.5B
 
Common Stock $62K $63K -- -- --
Other Common Equity Adj -$3.2M -$41.9M -$5M -$47M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $5.5B $9.1B $8.5B $8.6B
 
Total Liabilities and Equity $13.6B $16.1B $21.4B $22.2B $23.1B
Cash and Short Terms $7.9B $9.6B $11B $11.3B $11.7B
Total Debt $2.4B $2.3B $2.3B $2.2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.6B -$352M $1.9B $4.8B $2.6B
Depreciation & Amoritzation $125.9M $138.3M $81M $44M $65M
Stock-Based Compensation $3B $898.8M $930M $1.1B $1.4B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$629.7M $2.2B $3.4B $3.9B $4.5B
 
Capital Expenditures $37.4M $25.3M $25M $47M $34M
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.6M -$1.4B -$28M -$1B -$616M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9B $2B -- -- --
Long-Term Debt Repaid -$5M -$2.2B -- -- --
Repurchase of Common Stock -- -- $1.5B $2.3B $3.4B
Other Financing Activities -$2.6B $1.3B $723M -$288M -$310M
Cash From Financing $2.9B $1.4B -$689M -$2.4B -$3.6B
 
Beginning Cash (CF) $5.5B $6.1B $7.4B $6.9B $6.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $2.1B $2.4B $564M $93M
Ending Cash (CF) $8.2B $7.9B $9.4B $7.6B $6.7B
 
Levered Free Cash Flow -$667.1M $2.2B $3.4B $3.8B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $833.9M $1.2B $4.4B $1.4B $1.4B
Depreciation & Amoritzation $33.7M $12.8M $8M $15M --
Stock-Based Compensation $210.8M $234.4M $286M $362M $399M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $523.2M $965.6M $1.3B $1.1B $1.4B
 
Capital Expenditures $5.5M $5.6M $15M $4M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$175.7M -$55.8M -$364M -$202M -$206M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1B $500M $1.1B $877M
Other Financing Activities -$2.3B -$2.6B -$3.2B -$4.1B --
Cash From Financing -$2.3B -$3.6B -$3.7B -$5.2B -$4.9B
 
Beginning Cash (CF) $6B $7.5B $8.2B $7.7B $7.6B
Foreign Exchange Rate Adjustment -$103.3M -$318M -$142M $319M -$31M
Additions / Reductions -$2.1B -$3B -$2.9B -$4B -$3.7B
Ending Cash (CF) $3.8B $4.2B $5.2B $4B $3.8B
 
Levered Free Cash Flow $517.7M $960M $1.3B $1.1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.3B $1.6B $5.5B $1.8B $2.6B
Depreciation & Amoritzation $139.9M $98.9M $40.9M $59M --
Stock-Based Compensation $3.6B $902.1M $1.1B $1.3B $1.5B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $3.3B $4.3B $4.1B $4.6B
 
Capital Expenditures $28.7M $21.1M $38.4M $43M $48M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$126.8M -$214.2M -$710.3M -$871M -$668M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- $1B $2B $3.3B $3.5B
Other Financing Activities -$337M $829.6M -$140M -$218M --
Cash From Financing $3.3B -$71.1M -$2B -$3.4B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B $2.4B $1.8B $110M $515M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $3.3B $4.2B $4.1B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$406.5M $1.6B $5.1B $2.2B $2.2B
Depreciation & Amoritzation $107.5M $68.1M $28M $43M --
Stock-Based Compensation $673.1M $676.4M $830M $1B $1.2B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $3B $3.8B $4.1B $4.1B
 
Capital Expenditures $20.9M $16.6M $30M $26M $40M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B $115.3M -$567M -$396M -$448M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.2B -- -- -- --
Repurchase of Common Stock -- $1B $1.5B $2.6B $2.7B
Other Financing Activities $1.6B $1B $173M $243M $4.2B
Cash From Financing $1.6B $75.4M -$1.3B -$2.2B -$2.4B
 
Beginning Cash (CF) $16.2B $22.3B $24.3B $23.5B $22.6B
Foreign Exchange Rate Adjustment -$159M -$625.9M -$10M $117M $658M
Additions / Reductions $2.2B $2.5B $2B $1.5B $2B
Ending Cash (CF) $18.2B $24.2B $26.3B $25.1B $25.2B
 
Levered Free Cash Flow $1.8B $3B $3.8B $4B $4.1B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock